Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 | $1,600,000 |
1 | $1,640,000 | $1,680,000 | $1,720,000 | $1,760,000 | $1,800,000 | $1,840,000 |
2 | $1,681,000 | $1,764,000 | $1,849,000 | $1,936,000 | $2,025,000 | $2,116,000 |
3 | $1,723,025 | $1,852,200 | $1,987,675 | $2,129,600 | $2,278,125 | $2,433,400 |
4 | $1,766,101 | $1,944,810 | $2,136,751 | $2,342,560 | $2,562,891 | $2,798,410 |
5 | $1,810,253 | $2,042,051 | $2,297,007 | $2,576,816 | $2,883,252 | $3,218,172 |
6 | $1,855,509 | $2,144,153 | $2,469,282 | $2,834,498 | $3,243,658 | $3,700,897 |
7 | $1,901,897 | $2,251,361 | $2,654,479 | $3,117,947 | $3,649,116 | $4,256,032 |
8 | $1,949,445 | $2,363,929 | $2,853,565 | $3,429,742 | $4,105,255 | $4,894,437 |
9 | $1,998,181 | $2,482,125 | $3,067,582 | $3,772,716 | $4,618,412 | $5,628,602 |
10 | $2,048,135 | $2,606,231 | $3,297,650 | $4,149,988 | $5,195,714 | $6,472,892 |
11 | $2,099,339 | $2,736,543 | $3,544,974 | $4,564,987 | $5,845,178 | $7,443,826 |
12 | $2,151,822 | $2,873,370 | $3,810,847 | $5,021,485 | $6,575,825 | $8,560,400 |
13 | $2,205,618 | $3,017,039 | $4,096,661 | $5,523,634 | $7,397,803 | $9,844,460 |
14 | $2,260,758 | $3,167,891 | $4,403,910 | $6,075,997 | $8,322,529 | $11,321,129 |
15 | $2,317,277 | $3,326,285 | $4,734,204 | $6,683,597 | $9,362,845 | $13,019,299 |
16 | $2,375,209 | $3,492,599 | $5,089,269 | $7,351,957 | $10,533,200 | $14,972,193 |
17 | $2,434,589 | $3,667,229 | $5,470,964 | $8,087,152 | $11,849,850 | $17,218,022 |
18 | $2,495,454 | $3,850,591 | $5,881,287 | $8,895,868 | $13,331,082 | $19,800,726 |
19 | $2,557,840 | $4,043,120 | $6,322,383 | $9,785,454 | $14,997,467 | $22,770,835 |
20 | $2,621,786 | $4,245,276 | $6,796,562 | $10,764,000 | $16,872,150 | $26,186,460 |
21 | $2,687,331 | $4,457,540 | $7,306,304 | $11,840,400 | $18,981,169 | $30,114,429 |
22 | $2,754,514 | $4,680,417 | $7,854,277 | $13,024,440 | $21,353,815 | $34,631,593 |
23 | $2,823,377 | $4,914,438 | $8,443,347 | $14,326,884 | $24,023,042 | $39,826,332 |
24 | $2,893,962 | $5,160,160 | $9,076,598 | $15,759,572 | $27,025,922 | $45,800,282 |
25 | $2,966,311 | $5,418,168 | $9,757,343 | $17,335,530 | $30,404,162 | $52,670,324 |
26 | $3,040,468 | $5,689,076 | $10,489,144 | $19,069,082 | $34,204,683 | $60,570,873 |
27 | $3,116,480 | $5,973,530 | $11,275,830 | $20,975,991 | $38,480,268 | $69,656,504 |
28 | $3,194,392 | $6,272,207 | $12,121,517 | $23,073,590 | $43,290,302 | $80,104,979 |
29 | $3,274,252 | $6,585,817 | $13,030,631 | $25,380,949 | $48,701,589 | $92,120,726 |
30 | $3,356,108 | $6,915,108 | $14,007,928 | $27,919,044 | $54,789,288 | $105,938,835 |